[HSPLANT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 30.5%
YoY- 32.39%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 128,543 120,203 126,727 142,755 135,727 161,016 157,434 -3.31%
PBT 59,378 37,986 49,887 58,362 42,306 71,517 74,991 -3.81%
Tax -14,405 -942 -13,964 -18,765 -12,397 -18,452 -20,351 -5.59%
NP 44,973 37,044 35,923 39,597 29,909 53,065 54,640 -3.19%
-
NP to SH 44,973 37,044 35,923 39,597 29,909 53,065 54,640 -3.19%
-
Tax Rate 24.26% 2.48% 27.99% 32.15% 29.30% 25.80% 27.14% -
Total Cost 83,570 83,159 90,804 103,158 105,818 107,951 102,794 -3.38%
-
Net Worth 2,039,999 1,984,000 1,952,000 1,920,000 1,887,999 1,879,962 1,760,506 2.48%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 64,000 40,000 40,000 56,000 40,000 79,998 56,016 2.24%
Div Payout % 142.31% 107.98% 111.35% 141.42% 133.74% 150.76% 102.52% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,039,999 1,984,000 1,952,000 1,920,000 1,887,999 1,879,962 1,760,506 2.48%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,230 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 34.99% 30.82% 28.35% 27.74% 22.04% 32.96% 34.71% -
ROE 2.20% 1.87% 1.84% 2.06% 1.58% 2.82% 3.10% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.07 15.03 15.84 17.84 16.97 20.13 19.67 -3.30%
EPS 5.62 4.63 4.49 4.95 3.74 6.63 6.83 -3.19%
DPS 8.00 5.00 5.00 7.00 5.00 10.00 7.00 2.24%
NAPS 2.55 2.48 2.44 2.40 2.36 2.35 2.20 2.48%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.07 15.03 15.84 17.84 16.97 20.13 19.68 -3.31%
EPS 5.62 4.63 4.49 4.95 3.74 6.63 6.83 -3.19%
DPS 8.00 5.00 5.00 7.00 5.00 10.00 7.00 2.24%
NAPS 2.55 2.48 2.44 2.40 2.36 2.35 2.2006 2.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.52 2.40 2.51 2.68 2.82 2.76 3.35 -
P/RPS 15.68 15.97 15.85 15.02 16.62 13.71 17.03 -1.36%
P/EPS 44.83 51.83 55.90 54.15 75.43 41.61 49.06 -1.49%
EY 2.23 1.93 1.79 1.85 1.33 2.40 2.04 1.49%
DY 3.17 2.08 1.99 2.61 1.77 3.62 2.09 7.18%
P/NAPS 0.99 0.97 1.03 1.12 1.19 1.17 1.52 -6.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 23/02/16 23/02/15 26/02/14 28/02/13 14/02/12 18/02/11 -
Price 2.65 2.49 2.65 2.59 2.75 3.05 3.18 -
P/RPS 16.49 16.57 16.73 14.51 16.21 15.15 16.16 0.33%
P/EPS 47.14 53.77 59.02 52.33 73.56 45.98 46.57 0.20%
EY 2.12 1.86 1.69 1.91 1.36 2.17 2.15 -0.23%
DY 3.02 2.01 1.89 2.70 1.82 3.28 2.20 5.41%
P/NAPS 1.04 1.00 1.09 1.08 1.17 1.30 1.45 -5.38%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment